{"_avots":{"nosaukums":"Saraksts.lv","lapa":"https://saraksts.lv/48503016370","dati_atjaunoti":"2026-09-01","piezime":"Neoficiāls apkopojums no data.gov.lv (UR) un VID atvērtajiem datiem. Oficiālais pirmavots: info.ur.gov.lv"},"registration_number":"48503016370","company_name":"Sabiedrība ar ierobežotu atbildību \"Brocēnu Enerģija\"","company_type":"SIA","registered_date":"2010-04-12","area_of_activity":{"nace_code":"3530","nace_description":"Siltumapgāde un gaisa kondicionēšana"},"segmentation":{"status":"Aktīvs","form_group":"Komercsabiedrība","financials":"Zaudējumi"},"financial_summary":{"UGP":{"columns":["year","turnover","profit","assets","employees","currency"],"data":[[2025,1342597,-396255,1175877,13,"EUR"],[2024,1338681,-348286,1163192,14,"EUR"],[2023,1848445,218111,1516499,14,"EUR"],[2022,1396487,-738544,1568987,14,"EUR"],[2021,898371,-157419,1915558,9,"EUR"]]}},"detailed_financials_by_year":{"2025":{"UGP":{"fs_data":{"currency":"EUR","employees":13,"type_from_db":"UGP"},"income_data":{"net_turnover":1342597,"cogs":1532037,"gross_prof":-189440,"admin_exp":200998,"oth_op_rev":24671,"oth_op_exp":15996,"other_interest_revenues":1915,"interest_expenses":16407,"income_before_income_taxes":-396255,"income_after_income_taxes":-396255,"net_income":-396255},"balance_data":{"cash":2419,"accounts_receivable":576807,"inventories":22054,"cur_assets":601280,"investments":75946,"fixed_assets":498651,"non_cur_assets":574597,"assets":1175877,"cur_liab":1124571,"equity":51306,"equities":1175877},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",1532037,1532037,false],["net_turnover_source","gross_profit_calc",189440,-189440,true],["gross_profit_calc","admin_exp",200998,200998,false],["gross_profit_calc","other_op_exp_exp",15996,15996,false],["gross_profit_calc","ebit_calc",406434,-406434,true]]}},"financial_ratios":{"current_ratio":{"value":0.5346750005113061},"quick_ratio":{"value":0.5150639666148247},"net_profit_margin":{"value":-0.29514068629678153},"roa":{"value":-0.33698677667817295},"roe":{"value":-7.723365688223599},"debt_to_equity":{"value":21.91889837445913,"negative_equity":false},"interest_coverage":{"value":-23.15158164198208},"asset_turnover":{"value":1.1417835368835345},"altman_z_score":{"value":-0.12712874958254372},"roce":{"value":-7.403578528827038}},"source_ids":{"financial_statement_id":"2341798","income_statement_id":"2341798","balance_sheet_id":"2341798"}}},"2024":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":1338681,"cogs":1487352,"gross_prof":-148671,"admin_exp":195120,"oth_op_exp":5952,"other_interest_revenues":7801,"interest_expenses":6081,"income_before_income_taxes":-348023,"provision_for_income_taxes":263,"income_after_income_taxes":-348286,"net_income":-348286},"balance_data":{"cash":18146,"accounts_receivable":408778,"inventories":13909,"cur_assets":440833,"investments":142363,"fixed_assets":579996,"non_cur_assets":722359,"assets":1163192,"cur_liab":715631,"equity":447561,"equities":1163192},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",1487352,1487352,false],["net_turnover_source","gross_profit_calc",148671,-148671,true],["gross_profit_calc","admin_exp",195120,195120,false],["gross_profit_calc","other_op_exp_exp",5952,5952,false],["gross_profit_calc","ebit_calc",349743,-349743,true]]}},"financial_ratios":{"current_ratio":{"value":0.6160060142727187},"quick_ratio":{"value":0.5965700200242863},"net_profit_margin":{"value":-0.260171019085204},"roa":{"value":-0.29942262326425906},"roe":{"value":-0.7781866605892828},"debt_to_equity":{"value":1.5989574605472774,"negative_equity":false},"interest_coverage":{"value":-56.231211971715176},"asset_turnover":{"value":1.1508684722728493},"altman_z_score":{"value":0.6543896699556371},"roce":{"value":-0.7640120564571087}},"source_ids":{"financial_statement_id":"2088258","income_statement_id":"2088258","balance_sheet_id":"2088258"}}},"2023":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":1848445,"cogs":1488054,"gross_prof":360391,"admin_exp":162989,"oth_op_rev":16440,"oth_op_exp":1921,"other_interest_revenues":9897,"interest_expenses":3519,"income_before_income_taxes":218299,"provision_for_income_taxes":188,"income_after_income_taxes":218111,"net_income":218111},"balance_data":{"cash":10003,"accounts_receivable":618710,"inventories":11950,"cur_assets":640663,"investments":337844,"fixed_assets":537992,"non_cur_assets":875836,"assets":1516499,"cur_liab":720652,"equity":795847,"equities":1516499},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",1488054,1488054,false],["net_turnover_source","gross_profit_calc",360391,360391,false],["gross_profit_calc","admin_exp",162989,162989,false],["gross_profit_calc","other_op_exp_exp",1921,1921,false],["gross_profit_calc","ebit_calc",195481,195481,false]]}},"financial_ratios":{"current_ratio":{"value":0.8890046790961518},"quick_ratio":{"value":0.872422472982799},"net_profit_margin":{"value":0.11799701911606783},"roa":{"value":0.14382535036290825},"roe":{"value":0.2740614716145189},"debt_to_equity":{"value":0.9055157586822593,"negative_equity":false},"interest_coverage":{"value":63.034384768400116},"asset_turnover":{"value":1.2188896926407469},"altman_z_score":{"value":2.5414165538904046},"roce":{"value":0.27871940209613155}},"source_ids":{"financial_statement_id":"1932446","income_statement_id":"1932446","balance_sheet_id":"1932446"}}},"2022":{"UGP":{"fs_data":{"currency":"EUR","employees":14,"type_from_db":"UGP"},"income_data":{"net_turnover":1396487,"cogs":2152299,"gross_prof":-755812,"admin_exp":140983,"oth_op_rev":153967,"oth_op_exp":7948,"other_interest_revenues":13268,"interest_expenses":834,"income_before_income_taxes":-738342,"provision_for_income_taxes":202,"income_after_income_taxes":-738544,"net_income":-738544},"balance_data":{"cash":171,"accounts_receivable":691017,"inventories":42050,"cur_assets":733238,"investments":378835,"fixed_assets":456914,"non_cur_assets":835749,"assets":1568987,"cur_liab":991251,"equity":577736,"equities":1568987},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",2152299,2152299,false],["net_turnover_source","gross_profit_calc",755812,-755812,true],["gross_profit_calc","admin_exp",140983,140983,false],["gross_profit_calc","other_op_exp_exp",7948,7948,false],["gross_profit_calc","ebit_calc",904743,-904743,true]]}},"financial_ratios":{"current_ratio":{"value":0.7397097203432834},"quick_ratio":{"value":0.6972885777668825},"net_profit_margin":{"value":-0.5288584856142592},"roa":{"value":-0.470713906488709},"roe":{"value":-1.2783416647049863},"debt_to_equity":{"value":1.7157507927496296,"negative_equity":false},"interest_coverage":{"value":-884.3021582733813},"asset_turnover":{"value":0.8900564504358545},"altman_z_score":{"value":-0.1334126314971792},"roce":{"value":-1.2765484581192794}},"source_ids":{"financial_statement_id":"1756598","income_statement_id":"1756598","balance_sheet_id":"1756598"}}},"2021":{"UGP":{"fs_data":{"currency":"EUR","employees":9,"type_from_db":"UGP"},"income_data":{"net_turnover":898371,"cogs":1204464,"gross_prof":-306093,"admin_exp":94050,"oth_op_rev":233748,"oth_op_exp":1704,"other_interest_revenues":13092,"interest_expenses":2212,"income_before_income_taxes":-157219,"provision_for_income_taxes":200,"income_after_income_taxes":-157419,"net_income":-157419},"balance_data":{"cash":84935,"accounts_receivable":454813,"inventories":694,"cur_assets":540442,"investments":399952,"fixed_assets":975164,"non_cur_assets":1375116,"assets":1915558,"cur_liab":582948,"non_cur_liab":16330,"equity":1316280,"equities":1915558},"sankey_prepared":{"nodes":{"columns":["name"],"data":[["Neto Apgrozījums"],["Pārdotās prod. pašizmaksa"],["Bruto Peļņa"],["Administratīvās izmaksas"],["Pārējās saimn. darb. izmaksas"]]},"links":{"columns":["source","target","value","originalValue","isLoss"],"data":[["net_turnover_source","cogs_exp",1204464,1204464,false],["net_turnover_source","gross_profit_calc",306093,-306093,true],["gross_profit_calc","admin_exp",94050,94050,false],["gross_profit_calc","other_op_exp_exp",1704,1704,false],["gross_profit_calc","ebit_calc",401847,-401847,true]]}},"financial_ratios":{"current_ratio":{"value":0.9270844054701277},"quick_ratio":{"value":0.9258939047736676},"net_profit_margin":{"value":-0.17522716116170267},"roa":{"value":-0.08217918747435474},"roe":{"value":-0.11959385541070289},"debt_to_equity":{"value":0.4552815510377731,"negative_equity":false},"interest_coverage":{"value":-70.07549728752261},"asset_turnover":{"value":0.4689865824997207},"altman_z_score":{"value":1.7052439931523495},"roce":{"value":-0.11631835270634319}},"source_ids":{"financial_statement_id":"1418503","income_statement_id":"1418503","balance_sheet_id":"1418503"}}}},"vid_data":{"has_data":true,"rating":{"Reitings":"A","Skaidrojums":"Laba saistību izpilde","Informacijas_atjaunosanas_datums":"12.08.2026"},"pvn":{"Aktivs":"ir","Registrets":" 10.09.2010 ","Buvniecibas_pazime":"nav","PVN139_2_pazime":"nav"},"tax_table":{"columns":["Taksacijas_gads","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_IIN","Taja_skaita_VSAOI","Videjais_nodarbinato_personu_skaits_cilv","avg_gross_salary","avg_net_salary"],"data":[[2024,"194.24","43.06","85.78",14,"1 497.79","~ 1 095.66"],[2023,"286.93","34.21","71.30",14,"1 244.95","~ 934.08"],[2022,"180.79","18.34","45.91",11,"1 020.25","~ 748.47"]]},"quarterly_taxes":{"columns":["Taksacijas_gads_ceturksnis","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_IIN","Taja_skaita_VSAOI","Videjais_nodarbinato_personu_skaits_cilv","avg_gross_salary","avg_net_salary"],"data":[["2026. gada 2. ceturksnis","35.68","9.48","20.15",13,"1 515.60","~ 1 150.81"],["2026. gada 1. ceturksnis","136.91","9.31","19.75",12,"1 609.30","~ 1 213.29"],["2025. gada 4. ceturksnis","72.50","9.65","20.43",12,"1 664.71","~ 1 240.04"]]},"salary_calculation_example":{"year":2024,"vsaoi_sum":85.78,"employees":14,"gross_salary_raw":1497.785972705304,"gross_salary_formatted":"1 497.79","net_salary_formatted":"~ 1 095.66","vsaoi_employee_part":"157.27","non_taxable_minimum":"116.23","iin_part":"244.86","iin_rate_percentage":"20","iin_rate_decimal":"0.2"}},"salary_calculation_example":{"year":2024,"vsaoi_sum":85.78,"employees":14,"gross_salary_raw":1497.785972705304,"gross_salary_formatted":"1 497.79","net_salary_formatted":"~ 1 095.66","vsaoi_employee_part":"157.27","non_taxable_minimum":"116.23","iin_part":"244.86","iin_rate_percentage":"20","iin_rate_decimal":"0.2"},"raw_database_records":{"equity_capitals":{"columns":["equity_capital_type","amount","currency","date_from"],"data":[["PAID_UP_EQUITY",1879797,"EUR","2016-05-10"]]},"financial_statements":{"columns":["year","employees","currency"],"data":[[2017,10,"EUR"],[2018,9,"EUR"],[2010,0,"LVL"],[2011,0,"LVL"],[2012,0,"LVL"]]},"memorandum_date":{"columns":["document_date"],"data":[["2010-03-09"]]},"register":{"columns":["sepa","regtype","type","registered","address","index","addressid","region","city","atvk"],"data":[["LV93ZZZ48503016370","K","SIA","2010-04-12","Saldus nov., Brocēni, Skolas iela 21A",3851,101265917,100016663,100003622,"0840605"]]},"pdb_nm_komersantu_samaksato_nodoklu_kopsumas_odata":{"columns":["Taksacijas_gads","Uznemejdarbibas_forma","Pamatdarbibas_NACE_kods","Juridiska_adrese_ATVK_kods","Juridiska_adrese_ATVK_nosaukums","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_IIN","Taja_skaita_VSAOI","Videjais_nodarbinato_personu_skaits_cilv"],"data":[[2024,"sabiedrība ar ierobežotu atbildību","3530  ","046200","Brocēni","194.24","43.06","85.78",14],[2023,"sabiedrība ar ierobežotu atbildību","3511  ","046200","Brocēni","286.93","34.21","71.30",14],[2022,"sabiedrība ar ierobežotu atbildību","3511  ","046200","Brocēni","180.79","18.34","45.91",11]]},"pdb_pvnmaksataji_odata":{"columns":["Aktivs","Registrets","Buvniecibas_pazime","PVN139_2_pazime"],"data":[["ir"," 10.09.2010 ","nav","nav"]]},"reitings_uznemumi":{"columns":["Reitings","Skaidrojums","Informacijas_atjaunosanas_datums"],"data":[["A","Laba saistību izpilde","12.08.2026"]]},"pdb_samaksato_nodoklu_kopsummas_cet":{"columns":["Nosaukums","Taksacijas_gads_ceturksnis","Samaksato_VID_administreto_nodoklu_kopsumma_tukst_EUR","Taja_skaita_PVN_iemaksa","Taja_skaita_PVN_atmaksa","Taja_skaita_IIN_summa","Taja_skaita_VSAOI_summa","Videjais_nodarbinato_personu_skaits_cilv"],"data":[["BROCĒNU ENERĢIJA SIA","2025. gada 4. ceturksnis","72.50","43.67","3.32","9.65","20.43","12"],["BROCĒNU ENERĢIJA SIA","2026. gada 1. ceturksnis","136.91","106.31","0.00","9.31","19.75","12"],["BROCĒNU ENERĢIJA SIA","2026. gada 2. ceturksnis","35.68","4.83","0.74","9.48","20.15","13"]]},"vide":{"columns":["veids","numurs","statuss","no_dat","nosaukums","apraksts"],"data":[["ab","LI11IB0009","Izsniegta","2011-02-16","Brocēnu pilsētas katlu māja","sadedzināšanas iekārtas, kuru nominālā ievadītā siltuma jauda ir vienāda ar vai lielāka par 5 un mazāka par 50 megavatiem, ja sadedzināšanas iekārtā izmanto biomasu, kūdru vai gāzveida kurināmo"]]},"income_statements":{"columns":["net_turnover","cogs","gross_prof","admin_exp","oth_op_rev","oth_op_exp","other_interest_revenues","interest_expenses","income_before_income_taxes","provision_for_income_taxes","income_after_income_taxes","net_income"],"data":[[890905,1399281,-508376,88019,287485,4325,5740,18552,-326047,309,-326356,-326356],[844162,1123017,-278855,78951,566533,2714,11773,8816,208970,175,208795,208795],[898371,1204464,-306093,94050,233748,1704,13092,2212,-157219,200,-157419,-157419],[0,null,null,422,null,null,null,null,-422,null,null,-422],[1396487,2152299,-755812,140983,153967,7948,13268,834,-738342,202,-738544,-738544]]},"balance_sheets":{"columns":["cash","accounts_receivable","inventories","cur_assets","investments","fixed_assets","non_cur_assets","assets","cur_liab","non_cur_liab","equity","equities"],"data":[[8039,230744,111190,349973,30773,2041311,2072084,2422057,752951,404202,1264904,2422057],[6405,329971,7981,344357,431830,1502476,1934306,2278663,627373,177591,1473699,2278663],[84935,454813,694,540442,399952,975164,1375116,1915558,582948,16330,1316280,1915558],[982,1828,null,2810,null,4711,5948,8758,528,6400,1830,8758],[171,691017,42050,733238,378835,456914,835749,1568987,991251,null,577736,1568987]]},"cash_flow_statements":{"columns":["cfo_im_ebt","cfo_im_ebwc","cfo_im_op","cfo_im_int","cfo_im_net","cfi_acq_fa","cfi_ln_md","cfi_ln_rcv","cfi_int_rcv","cfi_net","cff_ln_rcv","cff_ln_repay","cff_ls_repay","cff_net","net_increase","at_beginning_of_year","at_end_of_year","cfi_sal_fa"],"data":[[37516,371161,222333,-95015,127318,-176607,-47500,4000,1420,-218687,179391,-1203343,-2345,-287482,-378851,392026,13175,null],[9977,532480,562682,-80088,481896,-12998,null,60344,null,67346,61000,-442244,-26326,-407570,141672,18746,160418,20000],[-11099,487129,579312,-62785,515829,-2882,null,null,null,-2882,42000,-452049,-13618,-423667,89280,160418,249698,null]]}}}